[BIPORT] QoQ Quarter Result on 31-Mar-2024 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -3.52%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 202,770 196,899 208,673 214,840 186,525 176,324 187,893 5.19%
PBT 40,587 53,794 57,859 53,918 44,782 28,557 31,642 18.00%
Tax -12,541 -13,948 -13,151 -7,579 -12,289 -4,807 -9,163 23.20%
NP 28,046 39,846 44,708 46,339 32,493 23,750 22,479 15.84%
-
NP to SH 28,046 39,846 44,708 46,339 32,493 23,750 22,479 15.84%
-
Tax Rate 30.90% 25.93% 22.73% 14.06% 27.44% 16.83% 28.96% -
Total Cost 174,724 157,053 163,965 168,501 154,032 152,574 165,414 3.70%
-
Net Worth 1,890,369 1,882,182 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 4.73%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 13,800 18,400 13,800 13,800 13,800 13,800 13,800 0.00%
Div Payout % 49.20% 46.18% 30.87% 29.78% 42.47% 58.11% 61.39% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 1,890,369 1,882,182 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 4.73%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.83% 20.24% 21.42% 21.57% 17.42% 13.47% 11.96% -
ROE 1.48% 2.12% 2.41% 2.54% 1.81% 1.34% 1.27% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 44.08 42.80 45.36 46.70 40.55 38.33 40.85 5.18%
EPS 6.10 8.66 9.72 10.07 7.06 5.16 4.89 15.83%
DPS 3.00 4.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.1095 4.0917 4.0353 3.9678 3.8967 3.856 3.833 4.73%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 44.08 42.80 45.36 46.70 40.55 38.33 40.85 5.18%
EPS 6.10 8.66 9.72 10.07 7.06 5.16 4.89 15.83%
DPS 3.00 4.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 4.1095 4.0917 4.0353 3.9678 3.8967 3.856 3.833 4.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 6.21 6.30 5.70 5.14 5.05 5.06 5.01 -
P/RPS 14.09 14.72 12.57 11.01 12.45 13.20 12.27 9.63%
P/EPS 101.85 72.73 58.65 51.02 71.49 98.00 102.52 -0.43%
EY 0.98 1.37 1.71 1.96 1.40 1.02 0.98 0.00%
DY 0.48 0.63 0.53 0.58 0.59 0.59 0.60 -13.78%
P/NAPS 1.51 1.54 1.41 1.30 1.30 1.31 1.31 9.90%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 30/05/24 29/02/24 24/11/23 25/08/23 31/05/23 -
Price 6.01 6.30 6.25 5.65 5.22 5.15 5.00 -
P/RPS 13.63 14.72 13.78 12.10 12.87 13.44 12.24 7.41%
P/EPS 98.57 72.73 64.31 56.09 73.90 99.75 102.32 -2.45%
EY 1.01 1.37 1.56 1.78 1.35 1.00 0.98 2.02%
DY 0.50 0.63 0.48 0.53 0.57 0.58 0.60 -11.41%
P/NAPS 1.46 1.54 1.55 1.42 1.34 1.34 1.30 8.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment